[MAHSING] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.57%
YoY- 18.04%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 773,136 770,743 780,484 784,143 843,951 713,554 705,019 6.32%
PBT 145,385 110,682 117,180 130,446 126,041 119,291 114,923 16.92%
Tax -32,502 -26,791 -27,209 -32,557 -31,666 -29,396 -27,937 10.58%
NP 112,883 83,891 89,971 97,889 94,375 89,895 86,986 18.91%
-
NP to SH 112,891 84,402 90,491 98,893 95,481 90,166 87,069 18.84%
-
Tax Rate 22.36% 24.21% 23.22% 24.96% 25.12% 24.64% 24.31% -
Total Cost 660,253 686,852 690,513 686,254 749,576 623,659 618,033 4.49%
-
Net Worth 3,129,174 3,850,456 2,952,358 2,605,067 1,475,532 1,466,535 1,428,920 68.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 156,458 - - - 95,909 - - -
Div Payout % 138.59% - - - 100.45% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 3,129,174 3,850,456 2,952,358 2,605,067 1,475,532 1,466,535 1,428,920 68.39%
NOSH 2,407,057 3,080,364 2,400,291 1,659,278 1,475,532 1,466,535 1,428,920 41.44%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.60% 10.88% 11.53% 12.48% 11.18% 12.60% 12.34% -
ROE 3.61% 2.19% 3.07% 3.80% 6.47% 6.15% 6.09% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.12 25.02 32.52 47.26 57.20 48.66 49.34 -24.82%
EPS 4.69 2.74 3.77 5.96 4.84 4.59 4.53 2.33%
DPS 6.50 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.30 1.25 1.23 1.57 1.00 1.00 1.00 19.05%
Adjusted Per Share Value based on latest NOSH - 1,659,278
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.43 30.34 30.72 30.87 33.22 28.09 27.75 6.32%
EPS 4.44 3.32 3.56 3.89 3.76 3.55 3.43 18.71%
DPS 6.16 0.00 0.00 0.00 3.78 0.00 0.00 -
NAPS 1.2317 1.5156 1.1621 1.0254 0.5808 0.5773 0.5624 68.40%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.45 1.31 1.65 2.06 2.26 2.43 2.28 -
P/RPS 4.51 5.24 5.07 4.36 3.95 4.99 4.62 -1.58%
P/EPS 30.92 47.81 43.77 34.56 34.93 39.52 37.42 -11.91%
EY 3.23 2.09 2.28 2.89 2.86 2.53 2.67 13.49%
DY 4.48 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.12 1.05 1.34 1.31 2.26 2.43 2.28 -37.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 28/05/15 16/02/15 20/11/14 29/08/14 -
Price 1.31 1.40 1.44 2.12 2.00 2.31 2.45 -
P/RPS 4.08 5.60 4.43 4.49 3.50 4.75 4.97 -12.29%
P/EPS 27.93 51.09 38.20 35.57 30.91 37.57 40.21 -21.51%
EY 3.58 1.96 2.62 2.81 3.24 2.66 2.49 27.30%
DY 4.96 0.00 0.00 0.00 3.25 0.00 0.00 -
P/NAPS 1.01 1.12 1.17 1.35 2.00 2.31 2.45 -44.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment